Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Total monthly income runs $3,112/mo, and a $2,149/mo payment. Purchase price stands at $439,000, and rental yield measures 8.51% with $3,112/mo rent. Return on cash invested shows 19.41% in year one, and 5% annual appreciation builds toward $121,288 over five years. Five-year ROI reaches 101.54% and total cumulative return in cash records $147,764. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,112/mo property income covering a $2,149/mo payment rather than investor’s personal income.
Single Family
Built in 2009
7,200 sqft lot
$N/A/sqft
$600 annually HOA
Neighborhood data shown for ZIP Code: 77471, Rosenberg, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,066 (100%) |
| Owner Occupied HU | 10,494 (61.5%) |
| Renter Occupied HU | 5,617 (32.9%) |
| Vacant Housing Units | 955 ( 5.6%) |
| Median Home Value | $262,967 |
| Average Home Value | $283,893 |
Residential
15,803
Single Family
12,633
Multi-Family
3,170
Businesses
1,623
Date | Event | Price |
|---|---|---|
| 2025-09-20 | Listed for rent | $2,399 |
| 2020-06-01 | Listing removed | $275,000 |
| 2020-05-07 | Pending sale | $275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-20 | $4741.50 | 10.07% | $338,316 | 10.00% |
| 2023-09-20 | $4307.56 | -9.87% | $307,560 | 10.00% |
| 2022-09-20 | $4779.13 | 4.16% | $279,600 | 10.00% |
Listed by: Fady Gendy • REALM Real Estate Professionals - Sugar Land
Mls Name: HAR
Mls Provider:
Mls ID: #41016667
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
